Skip to content
Advanced calculator · Free

Multi-year tax + withdrawal projection

Project federal tax and account balances year-by-year through retirement. Compare withdrawal strategies (traditional first, tax-aware, Roth first) to see lifetime tax differences.

Inputs

Bottom line

Total federal tax
$287,875
Final total balance
$2,099,137
Years of shortfall
14

Year-by-year

AgeSSPensionRMDW tradW RothW taxableFed taxEnd total
65$50,000$0$0$0$0$50,000$2,000$1,222,000
66$50,000$0$0$0$0$50,000$2,000$1,245,320
67$50,000$0$0$0$0$50,000$2,000$1,270,039
68$50,000$0$0$0$0$50,000$2,000$1,296,242
69$50,000$0$0$14,210$0$35,790$3,372$1,324,016
70$50,000$0$0$50,000$0$0$7,023$1,353,457
71$50,000$0$0$50,000$0$0$7,023$1,384,664
72$50,000$0$0$50,000$0$0$7,023$1,417,744
73$50,000$0$0$50,000$0$0$7,023$1,452,809
74$50,000$0$0$50,000$0$0$7,023$1,489,977
75$50,000$0$48,769$50,000$0$0$7,023$1,529,376
76$50,000$0$51,422$51,422$0$0$7,194$1,569,717
77$50,000$0$54,031$54,031$0$0$7,507$1,609,869
78$50,000$0$57,013$57,013$0$0$7,865$1,649,448
79$50,000$0$60,147$60,147$0$0$8,241$1,688,268
80$50,000$0$63,440$63,440$0$0$8,636$1,726,124
81$50,000$0$66,553$66,553$0$0$9,009$1,763,138
82$50,000$0$70,165$70,165$0$0$9,443$1,798,761
83$50,000$0$73,535$73,535$0$0$9,847$1,833,151
84$50,000$0$77,483$77,483$0$0$10,321$1,865,658
85$50,000$0$81,105$81,105$0$0$10,756$1,896,492
86$50,000$0$84,840$84,840$0$0$11,243$1,925,441
87$50,000$0$88,682$88,682$0$0$12,088$1,952,286
88$50,000$0$91,944$91,944$0$0$12,806$1,977,478
89$50,000$0$95,950$95,950$0$0$13,687$2,000,177
90$50,000$0$99,206$99,206$0$0$14,403$2,020,982
91$50,000$0$102,415$102,415$0$0$15,109$2,039,826
92$50,000$0$105,544$105,544$0$0$15,798$2,056,671
93$50,000$0$108,554$108,554$0$0$16,460$2,071,518
94$50,000$0$110,222$110,222$0$0$16,827$2,085,587
95$50,000$0$111,584$111,584$0$0$17,127$2,099,137

Estimates only. 2026 federal brackets, no inflation adjustment. State tax not modeled. Capital gains rates simplified to 15%. IRMAA, NIIT, AMT not included. Use to compare strategies, not as a final tax plan. For accurate tax projections work with a CPA familiar with your full picture.